Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.5% first-year return on $57,879 initial cash invested.
3.5%
Cash On Cash
7.88%
Cap Rate
1.28
DSCR
$2,517
Rent
$169
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$190k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,879
Downpayment
20%
$37,980
Closing costs
1%
$1,899
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,517
Total Expenses
$2,348
Mortgage P&I
39%
$977
Property Taxes
4%
$96
Home Insurance
3%
$66
HOA
0%
$0
Property Management
15%
$378
CapEx
4%
$101
Vacancy
0%
$0
Maintenance
4%
$101
Other
25%
$629
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Dog Friendly | Monthly Rental | Near UAB Childrens | $1,900 | $88 | 3 | 2 | 0.8 mi |
One Level & 15 minutes to UAB | $2,462 | $114 | 3 | 2 | 2.11 mi |
Craftsman Meets Contemporary | $2,915 | $135 | 3 | 1 | 0.34 mi |
Birmingham Retreat for Families & Groups: Sleeps 8 | $3,045 | $141 | 3 | 2 | 1.33 mi |
104 W Rancho Del Cerro | $2,500 | $250 | 4 | 2 | 1.3 mi |
1255 S Forest Knoll St | $1,100 | $110 | 2 | 1 | 0.9 mi |
2022 S American St | $2,850 | $285 | 5 | 4 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | $110 | 2 | 1 | 0.9 mi |
2022 S American St | $2,850 | $285 | 5 | 4 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | $110 | 2 | 1 | 0.9 mi |
2022 S American St | $2,850 | $285 | 5 | 4 | 0.6 mi |
Projection Charts
Investment Value YoY
Annualized Return
Investment projections and seasonality
CoC vs Downpayment
Investment projections and seasonality
CoC vs Purchase Price
Investment projections and seasonality